RAPTUS UTVIKLING AS

0286 OSLO

Finances

Share Ownership

Return on Equity

42,74 %

Current Ratio

7,16

Debt-to-Equity Ratio

Key figures (NOK)	2022	2021	2020
Revenue	131 000	66 000	0
Net Income	50 000	43 000	0
Total Assets	136 000	83 000	24 000
Total Equity	117 000	67 000	24 000

Income (NOK)	2022	2021
Revenue	131 000	66 000
Expenditure	66 000	13 000
Operating Profit	64 000	53 000
Financial Income	0	0
Financial Costs	0	0
Financial Balance	0	0
Earnings Before Tax	64 000	53 000
Tax	14 000	11 000
Net Income	50 000	43 000

Balance (NOK)	2022	2021	2020
Total Fixed Assets	0	0	0
Total Current Assets	136 000	83 000	24 000
Total Assets	136 000	83 000	24 000
Total Retained Equity	87 000	43 000	0
Total Equity	117 000	67 000	24 000
Total Long-Term Debt	0	0	0
Total Current Debt	19 000	16 000	0
Total Equity and Debt	136 000	83 000	24 000

Cash flow (NOK)	2022	2021
Sales Income	131 000	66 000
Other Income	0	0
Revenue	131 000	66 000
Cost of Goods Sold	0	0
Salary Costs	0	0
Depreciation	0	0
Impairment	0	0
Expenditure	66 000	13 000
Operating Profit	64 000	53 000
Financial Income	0	0
Financial Costs	0	0
Financial Balance	0	0
Dividends	0	0
Net Income	50 000	43 000

Balance details (NOK)	2022	2021	2020
Goodwill	0	0	0
Total Intangible Assets	0	0	0
Real Eastate	0	0	0
Machinery and Plant Facilities	0	0	0
Fixtures	0	0	0
Total Tangible Assets	0	0	0
Total Fiancial Fixed Assets	0	0	0
Total Fixed Assets	0	0	0
Stock	0	0	0
Total Investments	0	0	0
Cash, Bank	136 000	83 000	24 000
Total Current Assets	136 000	83 000	24 000
Total Assets	136 000	83 000	24 000
Total Equity	117 000	67 000	24 000
Short-Term Group Debt	0	0	0
Total Long-Term Debt	0	0	0
Creditors	0	0	0
Unpaid Taxes	5 000	5 000	0
Dividends	0	0	0
Other Current Debt	0	0	0
Total Current Debt	19 000	16 000	0
Total Equity and Debt	136 000	83 000	24 000

Financial indicators	2022	2021	2020
Return on Equity	42,74 %	64,18 %	0 %
Debt-to-Equity Ratio	0	0	0
Operating Profit Margin	48,85 %	80,3 %	-
Current Ratio	7,16	5,19	-
Quick Ratio	7,16	5,19	-
Equity Ratio	0,86	0,81	1
Gross Profit Margin	100 %	100 %	-